| Revenue | NOK 9,2M | +25% |
| EBITDA | NOK -8,7M | +14% |
| Net profit | NOK -9M | +12% |
| Total assets | NOK 8,7M | +6% |
| Equity | NOK 3,3M | +23% |
| Employees | 9 | — |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Revenue | 3 874 | 3 113 | 5 650 | 7 353 | 9 179 |
| Staff expenses | −4 662 | −0 | −0 | −10 125 | −11 819 |
| EBITDA | −4 657 | −6 593 | −8 694 | −10 130 | −8 701 |
| Depreciation & amort. | −19 | −27 | −25 | −70 | −81 |
| EBIT | −4 676 | −6 620 | −8 718 | −10 201 | −8 782 |
| Net financials | −28 | −243 | 6 | −26 | −184 |
| Profit before tax | −4 705 | −6 863 | −8 713 | −10 226 | −8 966 |
| Tax | −0 | −0 | −0 | −0 | −0 |
| Net profit | −4 705 | −6 863 | −8 713 | −10 226 | −8 966 |
| Item | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|
| Total assets | 3 771 | 8 994 | 10 264 | 8 240 | 8 698 |
| Equity | −811 | 4 667 | 4 896 | 2 711 | 3 343 |
| Long-term debt | 3 575 | 2 400 | 2 400 | 0 | 1 750 |
| Short-term debt | 1 007 | 1 928 | 2 969 | 5 529 | 3 605 |
| Total debt | 4 582 | 4 328 | 5 369 | 5 529 | 5 355 |
| Name | Role | Member since |
|---|---|---|
| Former (1) | ||
ML Chief Executive Officer | Chief Executive Officer | 2019 – 2022 |
| Name | Role | Member since |
|---|---|---|
| Current (4) | ||
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Board of Directors | 2023 | |
| Chairman | 2023 | |
| Former (2) | ||
| Board of Directors | 2021 – 2023 | |
| Board of Directors | 2023 – 2025 | |
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Company | 17.49% | 17.49% | 2024 | |
Ebdus Invest Aps | Company | 8.23% | 8.23% | 2024 |
| Company | 7.31% | 7.31% | 2024 | |
| Company | 6.73% | 6.73% | 2024 | |
| Company | 4.52% | 4.52% | 2024 | |
| Company | 4.41% | 4.41% | 2024 | |
| Individual | 4.14% | 4.14% | 2024 | |
| Company | 4% | 4% | 2024 | |
| Company | 3.63% | 3.63% | 2024 | |
| Company | 3.6% | 3.6% | 2024 | |
| Company | 3.58% | 3.58% | 2024 | |
| Company | 2.55% | 2.55% | 2024 | |
| Individual | 2.44% | 2.44% | 2022 | |
| Individual | 2.25% | 2.25% | 2024 | |
Nescon Aps | Company | 2.24% | 2.24% | 2024 |
| Individual | 2.07% | 2.07% | 2024 | |
Invest4health | Company | 1.93% | 1.93% | 2024 |
| Individual | 1.89% | 1.89% | 2024 | |
| Company | 1.74% | 1.74% | 2024 | |
| Individual | 1.73% | 1.73% | 2024 | |
| Individual | 1.55% | 1.55% | 2024 | |
| Company | 1.12% | 1.12% | 2024 | |
| Individual | 1.04% | 1.04% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Morten Ludvik Isaksen | Chief Executive Officer | 0 companies |
| Martin Welschof | Board of Directors | 0 companies |
| Sverre Christian Munck | Board of Directors | 0 companies |
| Anne Marie Duus Kristensen | Board of Directors | 0 companies |
| Hilde Furberg | Board of Directors | 0 companies |
| Arne Christian Materna | Board of Directors | 0 companies |
| Carl Christian Gilhuus-Moe | Chairman | 0 companies |